CashFlowRE
Sign in Sign up
758 108th St S
C- Composite 52.75
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +9.8/30.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0

$305,000

758 108th St S · Parkland, WA 98444
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 51 Days on market
Built 1948 6,750 sqft lot $303/sqft · 20% below area Est $380k · 20% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Attention investors, flippers, and value-minded buyers — opportunity awaits! This 3-bedroom, 1-bath home offers great potential along with a rare bonus feature: an additional parcel with a spacious 1,520 SF shop. The finished attic serves as the third bedroom, providing flexible space for guests, a home office, or private retreat. The large detached shop with electricity already in place offers endless possibilities for projects, hobbies, storage, or a creative workspace. The property also includes a detached single-car garage for added convenience. Packed with potential, versatility, and hard-to-find space at this price point, this is an excellent opportunity for first-time buyers, i

Key facts

  • Finished attic
  • Spacious shop
  • Detached shop

Tags

ADDITIONAL PARCELSPACIOUS SHOPFINISHED ATTICDETACHED SHOPDETACHED GARAGE

Property features AI

Finance

  • Other: Lot size approximately 0.155 acres (lots 29 & 30); Level topography
  • Financial info: Accepts Cash, Conventional, and Rehab Loan financing

Exterior

  • Parking: Detached garage (2 covered spaces)
  • Utilities: Electric service; Public water (TPU); Sewer connected (Pierce County Utilities); Power company: TPU
  • Home design: Single family residence; 1½-story; Main level entry; Residential property
  • Construction: Built in 1978 (effective year); Wood construction; Composition roof; Poured concrete foundation
  • Exterior features: Wood exterior; Paved lot; Cable TV available; Shop

Interior

  • Bedrooms: 3 bedrooms (2 on main level, 1 upper)
  • Flooring: Laminate flooring; Carpet
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Baseboard heating; No central cooling
  • Interior features: Dining room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $305k.

Deal economics

  • At list price, monthly cash flow is $-193 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $271k (11.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (34.0% below list).
  • Recommended offer: $201k (34.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 2.3% in Parkland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#148 in WA, #3,068 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities D+, crime F.
  • Franklin Pierce School District (suburban): math 35% / reading 51% proficiency, ranked #197 of 291 in WA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: James Sales Elementary (401 students, 71% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 159 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 3,209 units permitted in Pierce County in 2024 (1,269 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $33k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Pierce County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $220k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $201,409 (34.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.66%
Cap rate
5.53%
Cash-on-cash
-2.71%
DSCR
0.88
GRM
12.6

CMA / ARV

ARV (median comp)
$379,703
List price
$305,000
Delta
-19.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
521 114th St S 0.42mi 3/1.0 1,012 (+0%) 3mo $399,950 $395 77
1032 111th St S 0.32mi 3/2.0 996 (-1%) 3mo $438,000 $440 77
10621 S 12th Avenue Ct S 0.38mi 3/1.0 1,032 (+2%) 3mo $270,000 $262 76
917 Violet Meadow St S 0.47mi 3/1.0 932 (-8%) 0mo $389,999 $418 65
1408 114th St S 0.63mi 3/1.0 1,036 (+3%) 2mo $411,500 $397 64
928 107th Street Ct S 0.23mi 2/1.0 (-1) 878 (-13%) 5mo $315,000 $359 59
11262 Yakima Ave S 0.32mi 3/1.0 1,153 (+14%) 4mo $200,000 $173 58
1023 115th St S 0.55mi 3/1.0 1,140 (+13%) 1mo $300,000 $263 52
10441 13th Avenue Ct S 0.46mi 3/1.5 1,152 (+14%) 2mo $369,995 $321 51
10423 13th Avenue Ct S 0.48mi 3/1.5 1,152 (+14%) 3mo $335,000 $291 50
11615 Sheridan Ave S 0.73mi 3/1.5 1,092 (+8%) 4mo $385,500 $353 47
1205 118th St S 0.72mi 2/1.0 (-1) 856 (-15%) 1mo $340,000 $397 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.93% rent growth · sell at horizon

5-year hold
IRR
22.3%
Equity multiple
2.80×
Total profit
$153,530
Equity at exit
$274,768
10-year hold
IRR
20.0%
Equity multiple
6.40×
Total profit
$461,148
Equity at exit
$592,548

Cash invested: $85,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98444

Home prices YoY
3.6%
Rents YoY
2.9%
Active inventory
159
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,014 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$57 /mo · $687/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$-193

Break-even live

Break-even rent $2,258
Max offer price $270,967
Occupancy floor

Sensitivity live

Price -10% $-20 -5% $-106 +0% $-193 +5% $-279 +10% $-365
Rent -10% $-352 -5% $-272 +0% $-193 +5% $-113 +10% $-34
Rate -1.0pp $-39 -0.5pp $-115 base $-193 +0.5pp $-272 +1.0pp $-352

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$76,250
Closing costs
$9,150
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
772 110th St S Tacoma, WA 3.0 1.0 1500 $2,400 $1.60 45d 1 0.12mi
10925 Park Ave S Tacoma, WA 2.0 1.0 709 $1,775 $2.50 25d 5 0.25mi
10925 Park Ave S Tacoma, WA 3.0 1.0–2.0 838 $2,145 $2.56 0d 7 0.25mi
10419 Barnes Ln S Unit 1/2 Tacoma, WA 2.0 1.5 900 $2,100 $2.33 45d 1 0.25mi
1627 112th St S Tacoma, WA 2.0 1.0 814 $2,195 $2.70 45d 1 0.69mi
605 98th St S Tacoma, WA 3.0 1.5 1320 $2,800 $2.12 45d 1 0.69mi
11424 A St S Tacoma, WA 2.0 1.0 925 $1,750 $1.89 45d 1 0.70mi
11424 A St S Unit 202 Tacoma, WA 2.0 1.0 925 $1,450 $1.57 25d 1 0.70mi
702 119th St S Unit B Tacoma, WA 2.0 1.0 800 $1,795 $2.24 45d 1 0.71mi
10710 17th Ave S Tacoma, WA 1.0–2.0 1.0–2.0 911 $2,025 $2.22 0d 15 0.72mi
319 104th St E Tacoma, WA 3.0 1.0 990 $2,285 $2.31 5d 1 0.78mi
1756 106th St S Tacoma, WA 1.0–2.0 1.0 662 $1,338 $2.02 0d 2 0.82mi
137 99th Street Ct E Tacoma, WA 3.0 2.0 1200 $2,397 $2.00 45d 1 0.83mi
416 111th St Ct E Tacoma, WA 1.0–3.0 1.0–2.0 925 $2,525 $2.73 0d 51 0.89mi
11216 18th Ave S Tacoma, WA 1.0–3.0 1.0–2.0 881 $2,500 $2.84 0d 14 0.91mi
1809 105th Street Ct S Tacoma, WA 1.0–3.0 1.0–2.0 934 $2,509 $2.69 0d 8 0.93mi
11514 19th Avenue Ct S Parkland, WA 3.0 1.5 925 $2,100 $2.27 45d 1 1.04mi
806 112th St E Parkland, WA 1.0–2.0 1.0–2.0 800 $1,500 $1.88 45d 1 1.09mi
209 125th St S Tacoma, WA 1.0–2.0 1.0 787 $1,500 $1.90 45d 1 1.12mi
2201 104th St S Tacoma, WA 1.0–3.0 1.0–2.0 929 $2,500 $2.69 0d 19 1.13mi
2100 112th St S Tacoma, WA 1.0–2.0 1.0 660 $1,600 $2.42 6d 4 1.13mi
712 127th St S Unit 1 Tacoma, WA 2.0 1.0 900 $1,700 $1.89 0d 1 1.20mi
12712 C St S Unit Cc Tacoma, WA 2.0 1.0 750 $1,395 $1.86 45d 1 1.24mi
9315 S Ash St Tacoma, WA 2.0 1.5 828 $1,550 $1.87 18d 1 1.25mi
1017 110th Street Ct E Tacoma, WA 2.0 2.0 902 $1,762 $1.95 5d 3 1.27mi
1015 112th St E Tacoma, WA 3.0 1.0–2.0 833 $2,210 $2.65 3d 15 1.27mi
1019 108th Street Ct E Tacoma, WA 4.0 2.5 1491 $2,400 $1.61 0d 1 1.27mi
9314 S Ash St Tacoma, WA 1.0–2.0 1.0 800 $1,683 $2.10 0d 20 1.28mi
212 128th St S Tacoma, WA 2.0 1.0 900 $1,895 $2.11 0d 1 1.29mi
11302 10th Avenue Ct E Tacoma, WA 3.0 1.0–2.0 869 $2,350 $2.70 5d 16 1.30mi
206 128th St S Parkland, WA 2.0 1.0 875 $1,450 $1.66 18d 1 1.30mi
204 128th St S Unit 206 Parkland, WA 2.0 1.0 875 $1,450 $1.66 18d 1 1.30mi
204 128th St S Unit 212 Parkland, WA 2.0 1.0 900 $1,895 $2.11 0d 1 1.30mi
1106 106th St E Tacoma, WA 2.0 1.0 1100 $2,175 $1.98 45d 1 1.32mi
1819 S 93rd St Unit A Tacoma, WA 2.0 1.0 912 $1,575 $1.73 12d 1 1.33mi
1819 S 93rd St Tacoma, WA 2.0 1.0 912 $1,588 $1.74 19d 2 1.33mi
2415 100th Street Ct S Tacoma, WA 2.0–3.0 1.0–2.0 912 $2,050 $2.25 6d 2 1.35mi
10102 Sales Rd S Lakewood, WA 2.0 1.0–1.5 596 $1,550 $2.60 45d 26 1.36mi
9318 S Steele St Unit DD520 Tacoma, WA 2.0 2.0 1000 $1,695 $1.70 45d 1 1.37mi
9318 S Steele St Unit Q367 Tacoma, WA 2.0 1.0 960 $1,650 $1.72 45d 1 1.37mi

Listing history 29 events

  1. 2026-06-21
    days on market $305,000 Active 51 DOM
  2. 2026-06-18
    days on market $305,000 Active 48 DOM
  3. 2026-06-17
    price $305,000 Active 47 DOM
  4. 2026-06-17
    days on market $325,000 Active 47 DOM
  5. 2026-06-16
    days on market $325,000 Active 46 DOM
  6. 2026-06-15
    days on market $325,000 Active 45 DOM
  7. 2026-06-13
    days on market $325,000 Active 43 DOM
  8. 2026-06-13
    days on market $325,000 Active 42 DOM
  9. 2026-06-09
    days on market $325,000 Active 39 DOM
  10. 2026-06-08
    days on market $325,000 Active 38 DOM
  11. 2026-06-07
    days on market $325,000 Active 37 DOM
  12. 2026-06-04
    days on market $325,000 Active 34 DOM
  13. 2026-06-03
    days on market $325,000 Active 33 DOM
  14. 2026-06-02
    days on market $325,000 Active 32 DOM
  15. 2026-06-01
    days on market $325,000 Active 31 DOM
  16. 2026-05-31
    days on market $325,000 Active 30 DOM
  17. 2026-05-01
    listed $325,000 Active
  18. 2018-08-20
    soldstatus $220,000 Sold
  19. 2018-08-20
    soldstatus $220,000
  20. 2018-07-23
    status Pending Inspection
  21. 2018-07-16
    price $205,000
  22. 2018-07-09
    listed $200,000 Active
  23. 2015-06-30
    soldstatus $129,950 Sold
  24. 2015-06-30
    soldstatus $129,950
  25. 2015-06-12
    status Pending
  26. 2015-05-15
    status Pending Inspection
  27. 2015-05-05
    listed $129,950 Active
  28. 1994-03-01
    soldstatus $55,000
  29. 1978-01-01
    soldstatus $170,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WA · Resets to sale price

Current annual tax
$687 · $57/mo
Projected year-2 tax
$2,989 · $249/mo
Expected delta
+$2,302/yr (+$192/mo · 335.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥86°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 10 unhealthy d/yr today · 12 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,169
− Mortgage interest
−$17,085
− Property taxes
−$687
− Insurance
−$1,525
− Repairs & maintenance
−$1,934
− Management
−$1,934
− Depreciation
−$8,873
Taxable loss
−$7,867
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,888
After-tax cash flow
$-424/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Franklin Pierce School District
NCES district ID
5302940
Math proficiency
35% ▬ 0.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$49,240
Composite
39.18/100
National rank
#8227
State rank
#197 of 291 in WA

Livability — Parkland

Score
77/100
State rank
#148
US rank
#3068

Category grades

Amenities D+ Commute A+ Cost of living C Crime F Employment C Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkland, WA
County
Pierce County · 788,257 people
City population
36,624
Metro
Seattle-Tacoma-Bellevue, WA
Population (ZIP)
35,754
Household income
$65,342
Rent vs Own
56.0% rent · 44.0% own
Severe rent burden
2169.0

Population outlook (Pierce County) Hauer SSP2

Today (2025)
956,648 people
By 2030
1,010,862 · +5.7%
By 2040
1,113,170 · +16.4%
By 2050
1,206,524 · +26.1%
By 2075
1,436,425 · +50.2%
By 2100
1,563,654 · +63.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.77)
Race & ethnicity
White 40% Hispanic / Latino 19% Two or more races 17% Black 16% Asian 11% Pacific Islander 4% Native American 1%
Hispanic origin (detail)
Mexican 13% Puerto Rican 1%
Common ancestry
Portuguese 3% Scotch-Irish 2% Swedish 1%
Foreign-born
21% · Canada, South Korea, Vietnam
Languages at home
68% English-only · Spanish 13% Other Asian/Pacific 6% Korean 3%

Political lean MEDSL · Pierce

2024 margin
D (+10.8) · D 53.9% · R 43.1% · Other 3.0%
2008→2024 swing
-1.4pp toward R · 2008: 12.2pp · 2024: 10.8pp
All cycles
2024: D+10.8 2020: D+11.2 2016: D+7.5 2012: D+11.0 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 45.01%
Current HPI
1297.51
Rent YoY
▲ 2.93%
Metro
Seattle-Tacoma-Bellevue, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+79.4% since first listed
14 events — show timeline
  • 2026-06-17 Price Changed $305,000 NWMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $325,000 NWMLS as Distributed by MLS Grid
  • 2018-08-20 Sold (Public Records) $220,000 Public Records
  • 2018-08-20 Sold (MLS) $220,000 NWMLS as Distributed by MLS Grid
  • 2018-07-23 Pending NWMLS as Distributed by MLS Grid
  • 2018-07-16 Price Changed $205,000 NWMLS as Distributed by MLS Grid
  • 2018-07-09 Listed $200,000 NWMLS as Distributed by MLS Grid
  • 2015-06-30 Sold (Public Records) $129,950 Public Records
  • 2015-06-30 Sold (MLS) $129,950 NWMLS as Distributed by MLS Grid
  • 2015-06-12 Pending NWMLS as Distributed by MLS Grid
  • 2015-05-15 Pending NWMLS as Distributed by MLS Grid
  • 2015-05-05 Listed $129,950 NWMLS as Distributed by MLS Grid
  • 1994-03-01 Sold (Public Records) $55,000 Public Records
  • 1978-01-01 Sold (Public Records) $170,000 Public Records

Property tax history

-3.9%/yr

Latest (2026): $687 · -78.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…